{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/067990","operator":"비피엑스지(BPXG)","data":["금융감독원 DART 전자공시(재무제표·배당)","공공데이터포털 금융위원회 주식시세정보(주가·상장주식수)"],"units":{"money":"KRW","ratio":"decimal (0.123 = 12.3%)","multiple":"x"},"note":"FCFF·EBITDA·EV·ROE·성장률은 공시값이 아니라 원본 재무제표를 가공한 추정치입니다. 투자 권유가 아닙니다."},"company":{"stockCode":"067990","name":"도이치모터스","market":"KOSDAQ","sector":"자동차 판매업","lastPrice":3780,"marketCap":110306259000,"sharesOutstanding":29181550,"asOf":"2026-09-26T15:09:35.405Z"},"valuation":{"fiscalYear":2025,"per":32.3,"perTtm":29.12,"ttmPeriod":"25Q3~26Q2","pbr":0.3,"psr":0.04,"evEbitda":0.77,"ev":68284038907,"fcff":171810577422,"fcffYield":2.5161,"roe":0.009,"revenueGrowth":{"y1":0.1755,"y3":0.0921,"y5":0.1193},"operatingIncomeGrowth":{"y1":0.6288,"y3":-0.1432,"y5":-0.0189},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.837Z"},"price":{"high52w":5610,"low52w":3565,"fromHigh":-0.3262,"returns":[{"label":"1개월","value":0.03},{"label":"3개월","value":0.0216},{"label":"6개월","value":-0.16},{"label":"1년","value":-0.1897},{"label":"3년","value":-0.3165},{"label":"5년","value":-0.4993}]},"dividends":[{"fiscalYear":2025,"dps":390,"yieldPct":8.3,"payoutPct":642.8},{"fiscalYear":2024,"dps":380,"yieldPct":7.5,"payoutPct":-142.31},{"fiscalYear":2023,"dps":370,"yieldPct":7.2,"payoutPct":96.76},{"fiscalYear":2022,"dps":360,"yieldPct":5.8,"payoutPct":30.51},{"fiscalYear":2021,"dps":350,"yieldPct":4.6,"payoutPct":28.79},{"fiscalYear":2020,"dps":250,"yieldPct":3.36,"payoutPct":47.97}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1058333175091,"operatingIncome":50608146083,"netIncome":34670313103,"controllingNetIncome":33555893382,"ebitda":166273800808,"fcff":79247796830,"cfo":143796677802,"capex":71639305121,"totalAssets":595741288533,"totalLiabilities":394847405506,"totalEquity":200893883027,"cash":68651140079,"totalDebt":279272238764},{"fiscalYear":2019,"statement":"연결","revenue":1208710144412,"operatingIncome":82887617450,"netIncome":56306958297,"controllingNetIncome":56006897467,"ebitda":85757529168,"fcff":-36829908943,"cfo":34853154851,"capex":81567665751,"totalAssets":804374150623,"totalLiabilities":542310859845,"totalEquity":262063290778,"cash":85127497775,"totalDebt":396176653329},{"fiscalYear":2020,"statement":"연결","revenue":1451108882283,"operatingIncome":44861580550,"netIncome":15157447195,"controllingNetIncome":14575373890,"ebitda":null,"fcff":-2315729808,"cfo":14790189882,"capex":31748176536,"totalAssets":1056891482866,"totalLiabilities":756904257904,"totalEquity":299987224962,"cash":68263935813,"totalDebt":662300547810},{"fiscalYear":2021,"statement":"연결","revenue":1703307058226,"operatingIncome":56357845960,"netIncome":36709934716,"controllingNetIncome":34793128108,"ebitda":257703213634,"fcff":36767871901,"cfo":47598185316,"capex":25954482377,"totalAssets":1121212682796,"totalLiabilities":769442729041,"totalEquity":351769953755,"cash":66467280238,"totalDebt":637674533588},{"fiscalYear":2022,"statement":"연결","revenue":1957078960881,"operatingIncome":64842909912,"netIncome":38560030967,"controllingNetIncome":36443632222,"ebitda":74915700880,"fcff":2335522227,"cfo":34591197162,"capex":50784291491,"totalAssets":1270509724661,"totalLiabilities":875203810205,"totalEquity":395305914456,"cash":99020024314,"totalDebt":724192601175},{"fiscalYear":2023,"statement":"연결","revenue":2195954335686,"operatingIncome":42771890724,"netIncome":11365704080,"controllingNetIncome":11539843927,"ebitda":null,"fcff":-20529688096,"cfo":-783758869,"capex":49159691909,"totalAssets":1572817335021,"totalLiabilities":1140342989250,"totalEquity":432474345771,"cash":143289113060,"totalDebt":956951938248},{"fiscalYear":2024,"statement":"연결","revenue":2168435353922,"operatingIncome":25040690515,"netIncome":-7657839265,"controllingNetIncome":-4889655275,"ebitda":null,"fcff":-92824149705,"cfo":-81970482572,"capex":52648530246,"totalAssets":1669322505091,"totalLiabilities":1263992620117,"totalEquity":405329884974,"cash":73754944291,"totalDebt":56215164508},{"fiscalYear":2025,"statement":"연결","revenue":2549096896332,"operatingIncome":40785780982,"netIncome":1708412083,"controllingNetIncome":3415159670,"ebitda":89107980640,"fcff":171810577422,"cfo":181513816810,"capex":41953087841,"totalAssets":1641813989018,"totalLiabilities":1265494966676,"totalEquity":376319022342,"cash":99241937708,"totalDebt":57219717615}],"quarterly":[{"stockCode":"067990","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":675501360932,"operatingIncome":6330704908,"netIncome":19093763,"prevYearRevenue":573694223808,"prevYearOperatingIncome":2923459247,"prevYearNetIncome":-5940965287,"source":"11014","updatedAt":"2026-08-26T22:27:04.765Z"},{"stockCode":"067990","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":640501314385,"operatingIncome":12786409102,"netIncome":553157504,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:04.768Z"},{"stockCode":"067990","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":637401986572,"operatingIncome":10444424165,"netIncome":235483094,"prevYearRevenue":578211358606,"prevYearOperatingIncome":7939811277,"prevYearNetIncome":-1721898867,"source":"11013","updatedAt":"2026-08-26T22:27:04.246Z"},{"stockCode":"067990","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":710940942049,"operatingIncome":12906535446,"netIncome":2979815576,"prevYearRevenue":654882862409,"prevYearOperatingIncome":13728855695,"prevYearNetIncome":2858059683,"source":"11012","updatedAt":"2026-08-26T22:27:04.506Z"}]}